Speedy AD (BUL:SPDY)

Speedy AD Cash Flow Statement

Financials in millions BGN. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	34.61	33.24	39.47	34.7	32.36	26.85
Depreciation & Amortization	38.53	37.99	33.41	29.11	25.19	21.73
Other Amortization	4.14	3.29	2.33	2.52	2.06	1.68
Other Operating Activities	-8.83	-15.69	-0.13	5	2.73	15.54
Operating Cash Flow	68.46	58.84	75.08	71.32	62.35	65.8
Operating Cash Flow Growth	-12.13%	-21.63%	5.27%	14.39%	-5.25%	68.90%
Capital Expenditures	-22.87	-22.05	-8.07	-12.76	-12.59	-8.12
Sale of Property, Plant & Equipment	3.64	3.56	1.1	2.96	4.3	0.7
Sale (Purchase) of Intangibles	-0.22	-0.22	-0.27	-	-1.82	-
Investment in Securities	-18.97	-19.56	-25.43	-0.48	-4.11	-7.13
Other Investing Activities	29.27	19.65	9.58	-	-	-
Investing Cash Flow	-9.11	-18.58	-23.05	-10.28	-14.23	-14.55
Long-Term Debt Issued	-	9.62	5.01	-	2.61	1.65
Long-Term Debt Repaid	-	-31.86	-33.11	-26.94	-15.82	-20.15
Total Debt Repaid	-31.64	-31.86	-33.11	-26.94	-15.82	-20.15
Net Debt Issued (Repaid)	-22.02	-22.24	-28.1	-26.94	-13.2	-18.5
Common Dividends Paid	-30.92	-30.92	-28.23	-21.51	-28.23	-10.76
Other Financing Activities	-0.04	-0.04	-0.07	-0.12	-0.31	-0.65
Financing Cash Flow	-52.98	-53.2	-56.41	-48.57	-41.75	-29.91
Foreign Exchange Rate Adjustments	-0.23	-0.25	-0.2	-0.4	-0.42	-0.54
Net Cash Flow	6.14	-13.19	-4.58	12.07	5.95	20.81
Free Cash Flow	45.6	36.79	67.01	58.56	49.75	57.68
Free Cash Flow Growth	-33.98%	-45.10%	14.43%	17.69%	-13.75%	62.68%
Free Cash Flow Margin	8.68%	7.10%	14.58%	14.79%	14.68%	20.45%
Free Cash Flow Per Share	8.48	6.84	12.46	10.89	9.25	10.73
Cash Interest Paid	0.04	0.04	0.07	0.12	0.31	0.68
Cash Income Tax Paid	7.15	7.01	4.86	4.97	4.52	3.5
Levered Free Cash Flow	58.29	37.89	44.59	40.82	43.29	48.26
Unlevered Free Cash Flow	60.2	39.74	46.51	42.31	44.71	49.69
Change in Net Working Capital	-12.68	5.95	10.57	2.29	-6.63	-13

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.